|
Revenue (Quarter)
|
1,325.60M | 1,349.02M | 1,270.61M | 1,029.24M | 1,485.65M | 1,601.70M | 2,060.66M | 1,604.50M | 1,671.99M | 1,767.87M | 2,321.99M | 1,775.40M | 1,834.48M | 1,821.00M | 2,226.39M | 1,806.15M | 1,911.22M | 1,882.77M | 2,311.75M | 1,854.16M | 1,887.22M | 1,980.04M | 2,388.76M | 1,817.83M | 1,815.60M | 2,058.32M | 2,523.10M | 1,902.05M | 1,917.80M | 2,105.26M | 2,563.74M | 1,909.60M | 1,418.22M | 2,195.27M | 2,569.54M | 2,004.47M | 2,027.76M | 2,337.61M | 2,796.19M | 2,332.30M | 2,439.77M | 2,806.63M | 3,186.85M | 2,517.41M | 2,032.75M | 175.60M | 33.69M | 34.14M | -273.49M | -309.47M | -447.39M | -327.84M | -359.26M | 2,184.24M | 2,993.07M | 2,603.45M | 2,886.00M | 3,523.00M | 4,160.00M | 3,331.00M | 3,728.00M | 4,110.00M | 4,886.00M | 3,760.00M | 3,999.00M | 4,538.00M | 5,139.00M | 4,259.00M |
|
Cost of Revenue (Quarter)
|
85.40M | 80.91M | 253.73M | -370.20M | 92.65M | 1,086.19M | 164.79M | 101.74M | 100.08M | 265.19M | 1,405.30M | -40.53M | 113.62M | 303.56M | 1,348.33M | -230.74M | 1,282.19M | 1,323.62M | 311.59M | -421.07M | 1,303.98M | 262.73M | 1,426.88M | 1,244.74M | 119.79M | 119.41M | 199.85M | -297.28M | 713.68M | 124.52M | 1,340.12M | 4,643.78M | 681.12M | 1,256.79M | 1,318.27M | 4,387.66M | 1,176.02M | 1,314.41M | 182.41M | -3191.18M | 1,413.70M | 181.92M | 1,623.04M | | 194.27M | 79.19M | 53.81M | 69.04M | 41.82M | 59.11M | 118.13M | | | 1,679.92M | 1,966.45M | 1,784.69M | 1,793.00M | 1,955.00M | 2,137.00M | 1,890.00M | 2,056.00M | 2,152.00M | 2,391.00M | 2,052.00M | 2,079.00M | 2,283.00M | 2,479.00M | 2,242.00M |
|
Gross Profit (Quarter)
|
1,240.20M | 1,268.10M | 1,016.88M | 1,399.43M | 1,393.00M | 515.51M | 1,895.87M | 1,502.76M | 1,571.91M | 1,502.68M | 916.69M | 1,815.93M | 1,720.86M | 1,517.45M | 878.07M | 2,036.89M | 629.03M | 559.15M | 2,000.16M | 2,275.23M | 583.24M | 1,717.31M | 961.88M | 573.08M | 1,695.81M | 1,938.91M | 2,323.25M | 2,199.34M | 1,204.12M | 1,980.74M | 1,223.62M | -2734.18M | 737.11M | 938.49M | 1,251.28M | -2383.20M | 851.74M | 1,023.19M | 2,613.77M | 5,523.48M | 1,026.06M | 2,624.71M | 1,563.81M | 2,517.41M | 1,838.48M | 96.41M | -20.13M | -34.91M | | | | | | 504.32M | 1,026.63M | 818.76M | 1,093.00M | 1,568.00M | 2,023.00M | 1,441.00M | 1,672.00M | 1,958.00M | 2,495.00M | 1,708.00M | 1,920.00M | 2,255.00M | 2,660.00M | 2,017.00M |
|
Selling, General & Administrative (Quarter)
|
189.16M | 190.59M | 196.59M | 185.66M | 211.05M | 211.79M | 213.30M | 211.94M | 248.14M | 242.26M | 231.76M | 238.44M | 264.60M | 247.57M | 243.88M | 255.49M | 274.03M | 257.95M | 249.95M | 262.88M | 290.31M | 260.99M | 239.66M | 258.00M | 286.83M | 274.15M | 256.06M | 269.46M | 302.33M | 290.78M | 259.33M | 256.31M | 317.46M | 283.86M | 273.64M | 311.06M | 337.36M | 312.92M | 325.17M | 327.69M | 414.95M | 376.87M | 352.73M | 414.71M | 395.89M | 301.42M | 246.78M | 255.53M | | | | | | 371.43M | 373.12M | 444.43M | 461.00M | 435.00M | 393.00M | 503.00M | 535.00M | 466.00M | 451.00M | 673.00M | 562.00M | 508.00M | 522.00M | 630.00M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | 1.68M | 12.24M | | 1.74M | -0.09M | 0.31M | | | | | | 0.30M | 4.42M | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses (Quarter)
|
189.16M | 190.59M | 196.59M | 185.66M | 211.05M | 211.79M | 213.30M | 211.94M | 248.14M | 242.26M | 231.76M | 238.44M | 264.60M | 247.57M | 243.88M | 255.49M | 274.03M | 259.63M | 262.20M | 262.88M | 292.04M | 260.90M | 239.97M | 258.00M | 286.83M | 274.15M | 256.06M | 269.46M | 302.63M | 295.21M | 261.22M | 256.31M | 317.46M | 283.86M | 273.64M | 311.06M | 337.36M | 312.92M | 325.17M | 327.69M | 414.95M | 376.87M | 352.73M | 414.71M | 395.89M | 301.42M | 246.78M | 255.53M | | | | | | 371.43M | 373.12M | 444.43M | 461.00M | 435.00M | 393.00M | 503.00M | 535.00M | 466.00M | 451.00M | 673.00M | 562.00M | 508.00M | 522.00M | 630.00M |
|
Operating Income (Quarter)
|
44.25M | 55.06M | 306.84M | 82.36M | 91.75M | 143.68M | 445.50M | 121.69M | 149.53M | 168.19M | 507.74M | 106.16M | 135.38M | 96.91M | 452.14M | -281.31M | 165.63M | 113.34M | 444.21M | 74.97M | 97.47M | 195.59M | 529.46M | 119.34M | 105.68M | 261.30M | 258.00M | 249.92M | 163.13M | 282.27M | 734.96M | 296.84M | 279.52M | 419.70M | 737.49M | 307.35M | 274.15M | 456.89M | 799.73M | 364.03M | 318.83M | 573.65M | 890.79M | 299.43M | -1306.41M | -1282.49M | -996.11M | -1016.55M | | | | | | -218.64M | 298.43M | 13.43M | 272.00M | 771.00M | 1,265.00M | 570.00M | 750.00M | 1,099.00M | 1,634.00M | 624.00M | 945.00M | 1,329.00M | 1,702.00M | 933.00M |
|
EBIT (Quarter)
|
44.25M | 55.06M | 306.84M | 82.36M | 91.75M | 143.68M | 445.50M | 121.69M | 149.53M | 168.19M | 507.74M | 106.16M | 135.38M | 96.91M | 452.14M | -281.31M | 165.63M | 113.34M | 444.21M | 74.97M | 97.47M | 195.59M | 529.46M | 119.34M | 105.68M | 261.30M | 258.00M | 249.92M | 163.13M | 282.27M | 734.96M | 296.84M | 279.52M | 419.70M | 737.49M | 307.35M | 274.15M | 456.89M | 799.73M | 364.03M | 318.83M | 573.65M | 890.79M | 299.43M | -1306.41M | -1282.49M | -996.11M | -1016.55M | | | | | | -218.64M | 298.43M | 13.43M | 272.00M | 771.00M | 1,265.00M | 570.00M | 750.00M | 1,099.00M | 1,634.00M | 624.00M | 945.00M | 1,329.00M | 1,702.00M | 933.00M |
|
Interest & Investment Income (Quarter)
|
1.73M | 1.16M | 2.23M | 1.90M | 1.37M | 1.36M | 1.81M | 4.70M | 3.78M | 6.48M | 7.07M | 7.99M | 6.35M | 4.97M | 4.74M | 5.27M | 3.75M | 3.40M | 3.30M | 3.45M | 3.28M | 2.63M | 2.12M | 2.32M | 3.74M | 2.77M | 1.74M | 3.78M | 2.72M | 5.68M | 6.47M | 5.98M | 6.25M | 5.81M | 4.69M | 13.35M | 7.73M | 13.10M | 5.83M | 6.14M | 9.78M | 6.34M | 5.62M | 5.19M | 5.53M | 5.21M | 5.02M | 5.28M | | | | | | 6.49M | 11.95M | 14.23M | 15.00M | 10.00M | 7.00M | 4.00M | 5.00M | 4.00M | 4.00M | 3.00M | 2.00M | 12.00M | 3.00M | 7.00M |
|
Other Non Operating Income (Quarter)
|
-2.76M | -22.98M | -4.76M | -2.59M | 78.25M | -0.66M | -8.06M | 5.45M | 25.72M | 11.79M | -17.66M | 13.04M | -2.09M | -16.42M | 3.36M | -35.38M | -2.97M | -5.12M | -4.21M | 4.31M | -5.71M | 4.72M | 18.77M | 0.83M | 5.97M | -2.48M | 35.87M | -63.80M | -35.65M | -6.57M | -12.11M | 5.31M | -5.29M | -2.71M | -1.23M | 1.26M | -24.10M | 33.85M | -3.83M | 5.18M | -5.09M | -21.78M | -7.67M | 10.02M | -32.86M | -83.83M | -10.85M | -9.55M | 5.03M | 24.51M | 37.23M | -46.77M | | 6.46M | 0.78M | -123.70M | 5.00M | -5.00M | -8.00M | 7.00M | -8.00M | -3.00M | -26.00M | 186.00M | -11.00M | -6.00M | -36.00M | 71.00M |
|
Non Operating Income (Quarter)
|
-2.76M | -91.34M | -77.13M | -87.06M | -11.91M | -89.95M | -95.32M | -89.80M | 25.72M | -74.70M | -17.66M | 13.04M | -2.09M | -16.42M | -84.36M | -111.50M | -89.41M | -88.59M | 2.05M | -318.42M | -5.71M | -57.91M | 18.77M | 186.74M | -60.45M | -2.48M | 35.87M | 141.56M | -35.65M | -6.57M | -12.11M | 5.31M | -5.29M | -2.71M | 15.35M | -19.31M | -24.10M | 33.85M | 10.66M | 46.54M | -5.09M | -93.70M | -0.43M | 10.02M | -130.63M | -349.36M | -343.20M | -1046.04M | 5.03M | 24.51M | 37.23M | -1456.77M | | 6.46M | 0.78M | -1394.70M | -320.00M | -308.00M | -8.00M | 881.00M | -386.00M | -3.00M | -519.00M | 1,294.00M | -11.00M | -6.00M | -36.00M | 465.00M |
|
EBT (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 192.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Tax Provisions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax (Quarter)
|
-36.24M | -36.28M | 229.71M | -4.71M | 79.84M | 53.73M | 350.18M | 31.90M | 78.41M | 93.49M | 398.96M | 36.56M | 46.96M | -3.65M | 367.78M | -392.80M | 76.23M | 24.75M | 365.70M | 7.02M | 26.46M | 137.67M | 490.25M | 109.77M | 45.23M | 184.97M | 228.79M | 206.80M | -337.25M | 229.91M | 693.26M | 261.09M | 214.73M | 369.53M | 752.84M | 288.04M | 218.65M | 466.30M | 810.39M | 315.70M | 249.68M | 472.83M | 883.24M | 273.14M | -1444.48M | -1639.29M | -1346.76M | -1366.93M | | | | | | -521.58M | 32.97M | -500.24M | -48.00M | 463.00M | 1,011.00M | 284.00M | 364.00M | 854.00M | 1,111.00M | 571.00M | 736.00M | 1,210.00M | 1,579.00M | 762.00M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.70M | 27.27M | 46.54M | 33.52M | 11.88M | 23.36M | 85.12M | 35.89M | 28.75M | 44.31M | 95.17M | 42.52M | 33.69M | 33.05M | 103.65M | 60.59M | -10.39M | -51.85M | -78.01M | -73.03M | | | | | | -13.18M | 74.00M | 27.24M | 20.00M | 42.00M | 87.00M | 51.00M | 41.00M | 56.00M | 106.00M | 57.00M | 48.00M | 107.00M | 158.00M | 101.00M |
|
Income from Non-Controlling Interests (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 7.12M | 7.12M | 7.12M | 7.34M | 7.44M | 7.44M | 7.44M | | | | | | | | | | | 4.00M | 2.00M | 2.00M | 4.00M | 4.00M | 4.00M | 6.00M | 6.00M | 5.00M | 4.00M | 8.00M |
|
Income from Continuing Operations (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 204.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Consolidated Net Income (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 204.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Income towards Parent Company (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 204.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Net Income towards Common Stockholders (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 204.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
EPS (Basic) (Quarter)
|
-0.17 | -0.17 | 1.07 | -0.02 | 0.37 | 0.25 | 1.63 | 0.15 | 0.36 | 0.43 | 1.84 | 0.17 | 0.22 | -0.02 | 1.69 | -1.80 | 0.35 | 0.11 | 1.66 | 0.03 | 0.12 | 0.62 | 2.20 | 0.50 | 0.21 | 0.84 | 1.04 | 0.94 | 0.46 | 1.07 | 3.23 | 1.22 | 1.00 | 1.72 | 3.51 | 1.35 | 1.03 | 2.20 | 3.88 | 1.51 | 1.19 | 2.26 | 4.21 | 1.31 | -6.91 | -7.83 | -6.29 | -6.09 | | | | | | -2.05 | 0.13 | -1.96 | -0.19 | 1.79 | 3.94 | 1.08 | 1.40 | 3.32 | 4.22 | 2.02 | 2.71 | 4.45 | 5.79 | 2.78 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
-0.17 | -0.17 | 1.07 | -0.02 | 0.37 | 0.25 | 1.61 | 0.15 | 0.36 | 0.43 | 1.82 | 0.17 | 0.21 | -0.02 | 1.68 | -1.80 | 0.35 | 0.11 | 1.65 | 0.03 | 0.12 | 0.62 | 2.19 | 0.49 | 0.20 | 0.84 | 1.03 | 0.95 | 0.46 | 1.06 | 3.21 | 1.21 | 0.99 | 1.71 | 3.49 | 1.34 | 1.02 | 2.19 | 3.86 | 1.50 | 1.19 | 2.25 | 4.20 | 1.30 | -6.91 | -7.83 | -6.29 | -6.09 | | | | | | -2.05 | 0.13 | -1.96 | -0.19 | 1.70 | 3.65 | 1.07 | 1.35 | 3.11 | 4.21 | 2.03 | 2.70 | 4.41 | 5.74 | 2.78 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
| 213.78M | 213.77M | 213.81M | 214.31M | 215.04M | 214.84M | 215.03M | 216.51M | 217.03M | 216.88M | | 217.58M | 217.87M | 217.94M | | 219.10M | | | 219.64M | 221.29M | 222.19M | 222.01M | 221.66M | 219.63M | 219.91M | 219.84M | 219.54M | 216.91M | 215.26M | 214.82M | 215.39M | 214.87M | 215.09M | 214.88M | 214.62M | 212.61M | 212.14M | 209.05M | 210.57M | 209.32M | 209.43M | 209.57M | 209.41M | 209.10M | 209.38M | 210.89M | 214.34M | | 254.58M | 254.71M | 252.00M | 254.82M | 254.96M | 254.95M | 255.00M | 255.00M | 256.00M | 256.00M | 256.00M | 257.00M | 257.00M | 263.00M | 261.00M | 269.00M | 270.00M | 272.00M | 271.00M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
| 213.78M | 215.67M | | 216.97M | 217.56M | 217.51M | | 219.63M | | | | | | | | 220.48M | | | 220.94M | 222.67M | 223.38M | 223.86M | 223.04M | 220.84M | 220.90M | 220.98M | 220.69M | 217.87M | 217.04M | 215.67M | | 215.81M | 215.94M | 215.91M | | 213.60M | 212.51M | 209.93M | | 209.87M | 209.96M | 210.12M | | 209.10M | 209.38M | 210.89M | | | | | | | 254.89M | 254.95M | | 255.00M | 282.00M | 284.00M | | 281.00M | 281.00M | 280.00M | | 276.00M | 275.00M | 274.00M | |
|
EBITDA (Quarter)
|
44.25M | 55.06M | 306.84M | 82.36M | 91.75M | 143.68M | 445.50M | 121.69M | 300.56M | 168.19M | 507.74M | 106.16M | 197.77M | 96.91M | 452.14M | -281.31M | 49.38M | 46.03M | 438.86M | 79.61M | -26.02M | 113.15M | 220.69M | -446.34M | -248.76M | 402.92M | 5.42M | 74.75M | 105.01M | 380.40M | 787.78M | 422.14M | 238.89M | 500.81M | 986.99M | 480.67M | 370.10M | 383.91M | 845.01M | -76.70M | 305.56M | 405.76M | 597.17M | 400.41M | -1742.38M | -1494.90M | -1264.64M | -1214.84M | | | | | | -578.23M | -208.26M | -351.65M | -83.00M | 462.00M | 1,045.00M | 243.00M | 421.00M | 821.00M | 1,016.00M | 504.00M | 842.00M | 1,391.00M | 1,566.00M | 678.00M |
|
Interest Expenses (Quarter)
|
79.46M | 69.52M | 74.60M | 86.37M | 91.53M | 90.66M | 89.08M | 99.94M | 100.62M | 92.97M | 98.20M | 90.62M | 92.67M | 89.11M | 84.98M | 89.04M | 90.18M | 86.88M | 79.65M | 75.71M | 68.57M | 65.26M | 60.10M | 64.37M | 70.16M | 76.62M | 66.82M | 64.13M | 41.48M | 78.75M | 82.61M | 80.57M | 80.32M | 76.63M | 73.23M | 69.80M | 67.88M | 81.86M | 86.51M | 97.42M | 100.42M | 111.30M | 102.04M | 94.76M | 92.91M | 218.89M | 259.35M | 273.09M | 272.51M | 304.81M | 430.66M | 284.01M | 277.66M | 302.71M | 352.19M | 431.45M | 360.00M | 355.00M | 340.00M | 347.00M | 424.00M | 298.00M | 603.00M | 266.00M | 249.00M | 228.00M | 248.00M | 267.00M |
|
Tax Rate (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -6.22% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |